[JKGLAND] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 9.79%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 55,736 49,422 50,383 51,010 53,980 57,368 58,996 -3.72%
PBT 30,404 20,970 20,654 18,394 16,974 17,890 17,181 46.45%
Tax -7,904 -5,683 -5,597 -5,195 -5,025 -5,392 -5,416 28.74%
NP 22,500 15,287 15,057 13,199 11,949 12,498 11,765 54.25%
-
NP to SH 21,966 14,846 14,595 12,612 11,487 12,136 11,515 53.99%
-
Tax Rate 26.00% 27.10% 27.10% 28.24% 29.60% 30.14% 31.52% -
Total Cost 33,236 34,135 35,326 37,811 42,031 44,870 47,231 -20.93%
-
Net Worth 167,428 75,904 75,776 75,774 75,727 144,194 142,466 11.39%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - 11,367 11,367 11,367 11,367 -
Div Payout % - - - 90.13% 98.96% 93.66% 98.72% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 167,428 75,904 75,776 75,774 75,727 144,194 142,466 11.39%
NOSH 761,040 75,831 75,776 75,774 75,727 75,892 75,780 367.45%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 40.37% 30.93% 29.89% 25.88% 22.14% 21.79% 19.94% -
ROE 13.12% 19.56% 19.26% 16.64% 15.17% 8.42% 8.08% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 7.32 65.11 66.49 67.32 71.28 75.59 77.85 -79.41%
EPS 2.89 19.56 19.26 16.64 15.17 15.99 15.20 -67.03%
DPS 0.00 0.00 0.00 15.00 15.00 15.00 15.00 -
NAPS 0.22 1.00 1.00 1.00 1.00 1.90 1.88 -76.16%
Adjusted Per Share Value based on latest NOSH - 75,774
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 2.47 2.19 2.23 2.26 2.39 2.54 2.61 -3.61%
EPS 0.97 0.66 0.65 0.56 0.51 0.54 0.51 53.69%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.0741 0.0336 0.0335 0.0335 0.0335 0.0638 0.063 11.45%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.41 0.20 0.17 0.16 0.17 0.17 0.17 -
P/RPS 5.60 0.31 0.26 0.24 0.24 0.22 0.22 770.46%
P/EPS 14.20 1.02 0.88 0.96 1.12 1.06 1.12 446.26%
EY 7.04 97.79 113.30 104.03 89.23 94.07 89.38 -81.71%
DY 0.00 0.00 0.00 93.75 88.24 88.24 88.24 -
P/NAPS 1.86 0.20 0.17 0.16 0.17 0.09 0.09 657.27%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 25/06/07 29/03/07 20/12/06 27/09/06 30/06/06 30/03/06 -
Price 0.27 0.29 0.17 0.17 0.16 0.19 0.19 -
P/RPS 3.69 0.45 0.26 0.25 0.22 0.25 0.24 521.41%
P/EPS 9.35 1.48 0.88 1.02 1.05 1.19 1.25 283.88%
EY 10.69 67.44 113.30 97.91 94.80 84.16 79.98 -73.95%
DY 0.00 0.00 0.00 88.24 93.75 78.95 78.95 -
P/NAPS 1.23 0.29 0.17 0.17 0.16 0.10 0.10 435.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment